A solid business, trading 67% below our fair value of 34,149 KRW.
As of Aug 13, 2026, the fair value of Amorepacific Group is 34,149 KRW per share against a price of 11,160 KRW, so the fair value sits 206% above the price. A model estimate blended from multiple valuation models, recalculated regularly.
Watch Amorepacific Group for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for free
Strengths
✓Low debt · generates free cash flow
✓Ranks above peers (6/9)
Risks
!Weak Growth (revenue 5y −1.3 %/yr)
!Thin margins · 2.6% net margin
!Narrow moat 35/100
!Evidence only medium, so the estimate is less certain
69 individual criteria per stock, every one traceable See the method →
What matters now
The price is below even our cautious bear case (25,612 KRW). The market is more pessimistic than our downside scenario.
Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.
How to read this chart
60‑month range 8,084 KRW – 24,934 KRW · fair‑value band 25,612 KRW – 42,686 KRW · the 11,160 KRW price screens below the 34,149 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.
Amorepacific Group (002795) currently trades at 11,160 KRW, while our model-based Fair Value estimate is 34,149 KRW, implying the stock looks roughly 67.3% undervalued today. The Quality Score stands at 63/100 (solid quality), in the Consumer Defensive sector. Bull case: the Growth DCF group reads highest at a median of 80,442 KRW per share, and 24 of the 24 models we run sit above the 11,160 KRW price. Bear case: the Earnings-Based group reads lowest at 13,515 KRW, and 0 of the 24 models stay below the price. Evidence for this calculation is medium.
Over the trailing twelve months, Amorepacific Group generated revenue of 4.7T KRW at a net margin of 2.6%. Revenue grew 5.0% year over year. It earns a return on equity of 4.0%. Fundamentals as of Aug 13, 2026
Our scenario range runs from 25,612 KRW (bear case) to 42,686 KRW (bull case); at 11,160 KRW, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 17% below its 52-week high and 14% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −36% fair-value upside, at 206%, 002795 screens cheaper than that median.
Fair Value models
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.
ModelBear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence
Highest evidence
FCF DCF best evidence77,294 KRW106,973 KRW164,091 KRW80
Growth DCF80,893 KRW109,955 KRW161,677 KRW78
Owner Earnings47,029 KRW63,887 KRW96,330 KRW76
All 24 models by family
DCF Models
FCF DCF best evidence77,294 KRW106,973 KRW164,091 KRW80
Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
P/S ratio0.21TTM
Dividend yield3.6%
Net margin2.7%FY2025
Return on equity4.0%TTM
Return on assets (EBIT)4.4%avg 5y
Operating margin11.3%TTM
More key figures
Growth
Revenue (TTM)4.7T KRWTTM
Revenue growth (YoY)+5.0%3y avg +0.9%
EPS growth (YoY)−4.2%
Balance sheet & cash flow
Free cash flow523B KRWFY2025
Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.
Quality Score breakdown
Overall quality63/100
Of which business quality 63
· Market factors (momentum, volatility) 47
Profitability35
Margins and returns on capital today
Quality Growth42
Are margins and returns improving?
Cashflow72
Earnings quality: real cash, not paper profit
Fin. Strength62
Balance sheet, leverage, solvency risk
Investment90
Disciplined investing over empire-building
Low Volatility70
Calm price path (market factor)
Momentum37
Price trend over the last 3–12 months (market factor)
52W Momentum37
Distance to the 52-week high (market factor)
Net Issuance90
Buybacks instead of dilution
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.
About the company
AMOREPACIFIC Holdings Corp., through its subsidiaries, engages in manufacturing, marketing, and trading of cosmetics, household goods, and health functional foods in Korea, Asia, North America, and internationally. The company offers perfumes, medical and inner beauty products, beauty devices, haircare, body care, and dental care products.
Full company description
AMOREPACIFIC Holdings Corp., through its subsidiaries, engages in manufacturing, marketing, and trading of cosmetics, household goods, and health functional foods in Korea, Asia, North America, and internationally. The company offers perfumes, medical and inner beauty products, beauty devices, haircare, body care, and dental care products. It also provides tea culture products. The company was formerly known as AMOREPACIFIC Group and changed its name to AMOREPACIFIC Holdings Corp. in April 2025. AMOREPACIFIC Holdings Corp. was incorporated in 1945 and is headquartered in Seoul, South Korea.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Amorepacific Group reported revenue of 4.6T KRW in FY2025 versus 5.3T KRW in FY2021, a compound −3.5%/yr. Reported net income was 124B KRW in FY2025, compounding −8.9%/yr from FY2021.
Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
4.6T KRW
Latest YoY
+8.5%
Avg. revenue growth/yr (3Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+0.9%
Avg. revenue growth/yr (5Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−1.3%
Avg. revenue growth/yr (11Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−0.2%
Value creation/yr (5Y, in KRW) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+2.1% · in KRW
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share−1.5%
Dividend yield3.6%
Operating margin (EBIT) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.3.1% (2020) → 8.0% (2025) · rising
Worst earnings drop93% (2020) · in KRW
⚠ Revenue per share shrinking 5.6%/yr over ~6Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Amorepacific Group Fair Value". https://www.fairvalue-calculator.com/stock/002795.KO
Peer Group
Household & Personal Products · 245 stocks
How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.
Quality Score63 · Above median
Return on equity (TTM)4% · Below median
Return on assets3% · Below median
Net margin (TTM)3% · Below median
Operating margin (TTM)11% · Above median
Revenue growth5% · Above median
Dividend yield (TTM)3.6% · Above median
Debt / equity0.01× · Lower than median
Valuation Multiples vs Household & Personal Products median · lower = cheaper
P/FCF0.0× · Cheaper than 75% of peers
Strength profile in five axes (Snowflake)
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
This stockSector peers
VALUE0· sector 27
FUTURE25· sector 9
PAST16· sector 27
HEALTH99· sector 98
DIVIDEND73· sector 56
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
None of the checked exposures detected
Similar stocks
10 more Household & Personal Products stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).
Is Amorepacific Group (002795) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 34,149 KRW versus a price of 11,160 KRW, about +206% upside (undervalued).
What is the fair value of 002795?
Our model-based fair value for Amorepacific Group is 34,149 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price: 11,160 KRW.
What is the quality score of 002795?
Amorepacific Group has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Amorepacific Group (002795)?
Our model-based price target is the fair value of 34,149 KRW (as of Aug 13, 2026) from 24 valuation models. Cautious scenario 25,612 KRW, optimistic scenario 42,686 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Amorepacific Group stock forecast for 2026?
Our models put fair value at 34,149 KRW, about +206% upside versus a price of 11,160 KRW (undervalued). Cautious scenario 25,612 KRW, optimistic scenario 42,686 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Amorepacific Group (002795)?
Amorepacific Group reported trailing-twelve-month revenue of about 4.7T KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 002795?
The net profit margin of Amorepacific Group is about 2.6%, meaning it keeps roughly 2.6% of revenue as net income. Based on the latest reported figures.
Does Amorepacific Group pay a dividend?
Amorepacific Group currently shows a dividend yield of about 3.63% relative to its recent price (as of Aug 13, 2026).
Free · no account needed
Watch Amorepacific Group in the live analysis
One click puts Amorepacific Group on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
